[MANULFE] YoY TTM Result on 30-Sep-2018 [#3]

Stock
[MANULFE] MANULIFE HOLDINGS BERHAD
Announcement Date
21-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -11.9%
YoY- -47.44%
Quarter Report
Latest QR
Upcoming QR
MANULFE's Result
MANULFE's Financial Summary
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 1,654,320 1,295,472 1,105,327 1,214,420 1,178,415 1,168,206 826,874 12.24%
PBT 105,794 41,534 27,431 40,250 65,980 37,907 58,506 10.36%
Tax -14,496 -12,474 -8,018 -14,191 -16,533 -12,296 -13,796 0.82%
NP 91,298 29,060 19,413 26,059 49,447 25,611 44,710 12.62%
-
NP to SH 91,310 29,066 19,362 26,005 49,474 25,541 44,740 12.61%
-
Tax Rate 13.70% 30.03% 29.23% 35.26% 25.06% 32.44% 23.58% -
Total Cost 1,563,022 1,266,412 1,085,914 1,188,361 1,128,968 1,142,595 782,164 12.21%
-
Net Worth 934,686 870,731 845,906 817,574 809,480 785,195 771,029 3.25%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 14,488 14,165 14,165 16,189 21,248 18,213 20,237 -5.41%
Div Payout % 15.87% 48.74% 73.16% 62.26% 42.95% 71.31% 45.23% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 934,686 870,731 845,906 817,574 809,480 785,195 771,029 3.25%
NOSH 211,559 206,983 202,370 202,370 202,370 202,370 202,370 0.74%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 5.52% 2.24% 1.76% 2.15% 4.20% 2.19% 5.41% -
ROE 9.77% 3.34% 2.29% 3.18% 6.11% 3.25% 5.80% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 785.84 632.31 546.19 600.10 582.31 577.26 408.60 11.50%
EPS 43.37 14.19 9.57 12.85 24.45 12.62 22.11 11.87%
DPS 7.00 7.00 7.00 8.00 10.50 9.00 10.00 -5.76%
NAPS 4.44 4.25 4.18 4.04 4.00 3.88 3.81 2.58%
Adjusted Per Share Value based on latest NOSH - 202,370
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 743.95 582.57 497.07 546.12 529.93 525.34 371.85 12.24%
EPS 41.06 13.07 8.71 11.69 22.25 11.49 20.12 12.61%
DPS 6.52 6.37 6.37 7.28 9.56 8.19 9.10 -5.40%
NAPS 4.2033 3.9157 3.804 3.6766 3.6402 3.531 3.4673 3.25%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 2.35 2.00 2.68 2.80 3.22 3.00 2.85 -
P/RPS 0.30 0.32 0.49 0.47 0.55 0.52 0.70 -13.15%
P/EPS 5.42 14.10 28.01 21.79 13.17 23.77 12.89 -13.43%
EY 18.46 7.09 3.57 4.59 7.59 4.21 7.76 15.52%
DY 2.98 3.50 2.61 2.86 3.26 3.00 3.51 -2.68%
P/NAPS 0.53 0.47 0.64 0.69 0.81 0.77 0.75 -5.61%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 29/11/21 25/11/20 25/11/19 21/11/18 27/11/17 28/11/16 25/11/15 -
Price 2.20 2.00 2.46 2.68 3.29 3.18 2.90 -
P/RPS 0.28 0.32 0.45 0.45 0.56 0.55 0.71 -14.35%
P/EPS 5.07 14.10 25.71 20.86 13.46 25.20 13.12 -14.64%
EY 19.72 7.09 3.89 4.79 7.43 3.97 7.62 17.15%
DY 3.18 3.50 2.85 2.99 3.19 2.83 3.45 -1.34%
P/NAPS 0.50 0.47 0.59 0.66 0.82 0.82 0.76 -6.73%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment